CashFlowRE
Sign in Sign up
1208 Scott St
B- Composite 67.39
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$29,900

1208 Scott St · McKeesport, PA 15132
2 bd · 1.0 ba · 406 sqft · SingleFamily public records · 65 Days on market
Built 1925 1,302 sqft lot $74/sqft · 51% below area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity! This 1-bedroom, 1-bath home was previously utilized as a rental and offers strong potential for continued income or a low-maintenance personal residence. Convenient location near shopping centers and the hospital adds to its appeal. Features include both front and rear porches for added outdoor living space.

Key facts

  • Convenient location
  • Outdoor living space
  • 1,302 sq ft lot

Tags

INVESTMENT OPPORTUNITYCONVENIENT LOCATIONOUTDOOR LIVING SPACE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $507 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($967 rent vs $30k).
  • Recommended offer: $28k (6.0% below list) — sets the bar for market timing.
  • Cap rate 26.6% vs local median 10.2% in McKeesport — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 66/100 on livability (#1,089 in PA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, health & safety D, crime F.
  • Mckeesport Area SD (suburban): math 11% / reading 28% proficiency, ranked #499 of 539 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 115 active listings in the ZIP; lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($35k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $897 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y ago; this cycle's ask has dropped $5k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $4k; list at $30k implies a 566% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $28,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.24%
Cap rate
26.65%
Cash-on-cash
72.69%
DSCR
4.23
GRM
2.6

CMA / ARV

ARV (median comp)
$61,093
List price
$29,900
Delta
-51.06%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
72.5%
Equity multiple
4.28×
Total profit
$27,501
Equity at exit
$4,458
10-year hold
IRR
76.3%
Equity multiple
8.85×
Total profit
$65,724
Equity at exit
$2,585

Cash invested: $8,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Pennsylvania
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 15132

Home prices YoY
-32.9%
Active inventory
115
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$967 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$88 /mo · $1,054/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$507

Break-even live

Break-even rent $325
Max offer price $29,900
Occupancy floor 43%

Sensitivity live

Price -10% $524 -5% $516 +0% $507 +5% $499 +10% $490
Rent -10% $431 -5% $469 +0% $507 +5% $545 +10% $584
Rate -1.0pp $522 -0.5pp $515 base $507 +0.5pp $499 +1.0pp $492

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$7,475
Closing costs
$897
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 31 events

  1. 2026-06-21
    days on market $29,900 Active 65 DOM
  2. 2026-06-18
    days on market $29,900 Active 62 DOM
  3. 2026-06-17
    days on market $29,900 Active 61 DOM
  4. 2026-06-16
    days on market $29,900 Active 60 DOM
  5. 2026-06-15
    days on market $29,900 Active 59 DOM
  6. 2026-06-13
    days on market $29,900 Active 57 DOM
  7. 2026-06-13
    days on market $29,900 Active 56 DOM
  8. 2026-06-09
    days on market $29,900 Active 53 DOM
  9. 2026-06-08
    days on market $29,900 Active 52 DOM
  10. 2026-06-07
    days on market $29,900 Active 51 DOM
  11. 2026-06-03
    days on market $29,900 Active 47 DOM
  12. 2026-06-02
    days on market $29,900 Active 46 DOM
  13. 2026-06-01
    days on market $29,900 Active 45 DOM
  14. 2026-05-31
    days on market $29,900 Active 44 DOM
  15. 2026-04-17
    listed $35,000 Active 339-char remark
    Show marketing remark (339 chars)

    Great investment opportunity! This 1-bedroom, 1-bath home was previously utilized as a rental and offers strong potential for continued income or a low-maintenance personal residence. Convenient location near shopping centers and the hospital adds to its appeal. Features include both front and rear porches for added outdoor living space.

  16. 2026-04-03
    historical Expired 232-char remark
    Show marketing remark (232 chars)

    Welcome to 1208 Scott St! This charming bungalow style home is nestled in close proximity to local hospital and shopping district. Used previously as an investment and short term rental. Additional room could be used as 2nd bedroom

  17. 2025-09-03
    price $39,900 232-char remark
    Show marketing remark (232 chars)

    Welcome to 1208 Scott St! This charming bungalow style home is nestled in close proximity to local hospital and shopping district. Used previously as an investment and short term rental. Additional room could be used as 2nd bedroom

  18. 2025-07-03
    price $42,499 232-char remark
    Show marketing remark (232 chars)

    Welcome to 1208 Scott St! This charming bungalow style home is nestled in close proximity to local hospital and shopping district. Used previously as an investment and short term rental. Additional room could be used as 2nd bedroom

  19. 2025-05-13
    price $49,999 232-char remark
    Show marketing remark (232 chars)

    Welcome to 1208 Scott St! This charming bungalow style home is nestled in close proximity to local hospital and shopping district. Used previously as an investment and short term rental. Additional room could be used as 2nd bedroom

  20. 2025-04-04
    listed $53,000 Active 232-char remark
    Show marketing remark (232 chars)

    Welcome to 1208 Scott St! This charming bungalow style home is nestled in close proximity to local hospital and shopping district. Used previously as an investment and short term rental. Additional room could be used as 2nd bedroom

  21. 2016-03-25
    historical Expired
  22. 2015-09-10
    price $26,000
  23. 2015-08-10
    price $28,000
  24. 2015-07-01
    listed $32,000 Active
  25. 2015-01-09
    price $4,490
  26. 2015-01-08
    soldstatus $4,490
  27. 2015-01-08
    price $5,990
  28. 2014-10-09
    listed $5,990
  29. 2000-02-03
    soldstatus $14,900
  30. 2000-01-29
    soldstatus $14,900
  31. 1999-09-27
    listed $14,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$1,054 · $88/mo
Projected year-2 tax
$1,054 · $88/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 9 unhealthy d/yr today · 11 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,608
− Mortgage interest
−$1,675
− Property taxes
−$1,054
− Insurance
−$150
− Repairs & maintenance
−$929
− Management
−$929
− Depreciation
−$870
Taxable income
$6,003
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,441
After-tax cash flow
$4,645/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mckeesport Area SD
NCES district ID
4214940
Math proficiency
11% ▼ -9.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$33,779
Composite
15.88/100
National rank
#9257
State rank
#499 of 539 in PA

Livability — McKeesport

Score
66/100
State rank
#1089
US rank
#12321

Category grades

Amenities F Commute A+ Cost of living A+ Crime F Employment F Housing A+ Health & safety D User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McKeesport, PA
County
Allegheny County · 1,022,028 people
City population
25,010
Metro
Pittsburgh, PA
Population (ZIP)
18,898
Household income
$35,397
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
1239.0

Population outlook (Allegheny County) Hauer SSP2

Today (2025)
1,250,282 people
By 2030
1,256,482 · +0.5%
By 2040
1,256,318 · +0.5%
By 2050
1,244,169 · -0.5%
By 2075
1,197,693 · -4.2%
By 2100
1,093,187 · -12.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 50% Black 35% Two or more races 10% Hispanic / Latino 4% Asian 1%
Common ancestry
Romanian 5% Serbian 2% Scotch-Irish 2%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Allegheny

2024 margin
Strong D (+20.3) · D 59.7% · R 39.4%
2008→2024 swing
+4.8pp toward D · 2008: 15.5pp · 2024: 20.3pp
All cycles
2024: D+20.3 2020: D+20.4 2016: D+16.4 2012: D+14.4 2008: D+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.01%
Current HPI
145.195
Rent YoY
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+134.9% since first listed
17 events — show timeline
  • 2026-04-17 Listed $35,000 West Penn MLS
  • 2026-04-03 Delisted West Penn MLS
  • 2025-09-03 Price Changed $39,900 West Penn MLS
  • 2025-07-03 Price Changed $42,499 West Penn MLS
  • 2025-05-13 Price Changed $49,999 West Penn MLS
  • 2025-04-04 Listed $53,000 West Penn MLS
  • 2016-03-25 Delisted West Penn MLS
  • 2015-09-10 Price Changed $26,000 West Penn MLS
  • 2015-08-10 Price Changed $28,000 West Penn MLS
  • 2015-07-01 Listed $32,000 West Penn MLS
  • 2015-01-09 Price Changed $4,490 West Penn MLS
  • 2015-01-08 Price Changed $5,990 West Penn MLS
  • 2015-01-08 Sold (MLS) $4,490 West Penn MLS
  • 2014-10-09 Listed $5,990 West Penn MLS
  • 2000-02-03 Sold (Public Records) $14,900 Public Records
  • 2000-01-29 Sold (MLS) $14,900 West Penn MLS
  • 1999-09-27 Listed $14,900 West Penn MLS

Property tax history

+6.2%/yr

Latest (2026): $1,054 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…